The Discounted Cash Flow (DCF) valuation of Swarmio Media Holdings Inc (SWRM.CN) is (543.63) CAD. With the latest stock price at 0.01 CAD, the upside of Swarmio Media Holdings Inc based on DCF is -10872759.2%.
Based on the latest price of 0.01 CAD and our DCF valuation, Swarmio Media Holdings Inc (SWRM.CN) is a sell. selling SWRM.CN stocks now will result in a potential gain of 10872759.2%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 17.9% - 20.9% | 19.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (648.48) - (467.60) | (543.63) |
| Upside | -12969717.6% - -9352008.6% | -10872759.2% |